Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.35% first-year return on $150k initial cash invested.
-7.35%
Cash On Cash
4.71%
Cap Rate
0.77
DSCR
$4,914
Rent
-$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,914 income − $5,832 expenses = $918 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,279
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,914
Total Expenses
$5,832
Mortgage P&I
65%
$3,184
Property Taxes
15%
$748
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$147
Maintenance
4%
$197
Other
11%
$541